Highlights

[CAB] QoQ Quarter Result on 2020-06-30 [#3]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     309.50%    YoY -     344.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 375,770 409,653 448,202 443,744 421,711 432,299 454,432 -11.91%
  QoQ % -8.27% -8.60% 1.00% 5.22% -2.45% -4.87% -
  Horiz. % 82.69% 90.15% 98.63% 97.65% 92.80% 95.13% 100.00%
PBT 12,698 -8,653 -13,188 6,126 -11,357 9,294 10,728 11.91%
  QoQ % 246.75% 34.39% -315.28% 153.94% -222.20% -13.37% -
  Horiz. % 118.36% -80.66% -122.93% 57.10% -105.86% 86.63% 100.00%
Tax -3,765 -1,510 212 -5,290 30 -2,399 -3,098 13.90%
  QoQ % -149.34% -812.26% 104.01% -17,733.33% 101.25% 22.56% -
  Horiz. % 121.53% 48.74% -6.84% 170.76% -0.97% 77.44% 100.00%
NP 8,933 -10,163 -12,976 836 -11,327 6,895 7,630 11.09%
  QoQ % 187.90% 21.68% -1,652.15% 107.38% -264.28% -9.63% -
  Horiz. % 117.08% -133.20% -170.07% 10.96% -148.45% 90.37% 100.00%
NP to SH 9,478 -4,524 -7,865 388 -3,884 7,798 7,858 13.32%
  QoQ % 309.50% 42.48% -2,127.06% 109.99% -149.81% -0.76% -
  Horiz. % 120.62% -57.57% -100.09% 4.94% -49.43% 99.24% 100.00%
Tax Rate 29.65 % - % - % 86.35 % - % 25.81 % 28.88 % 1.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.63% -
  Horiz. % 102.67% 0.00% 0.00% 299.00% 0.00% 89.37% 100.00%
Total Cost 366,837 419,816 461,178 442,908 433,038 425,404 446,802 -12.33%
  QoQ % -12.62% -8.97% 4.13% 2.28% 1.79% -4.79% -
  Horiz. % 82.10% 93.96% 103.22% 99.13% 96.92% 95.21% 100.00%
Net Worth 455,375 443,067 442,092 453,698 464,420 465,296 458,325 -0.43%
  QoQ % 2.78% 0.22% -2.56% -2.31% -0.19% 1.52% -
  Horiz. % 99.36% 96.67% 96.46% 98.99% 101.33% 101.52% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 455,375 443,067 442,092 453,698 464,420 465,296 458,325 -0.43%
  QoQ % 2.78% 0.22% -2.56% -2.31% -0.19% 1.52% -
  Horiz. % 99.36% 96.67% 96.46% 98.99% 101.33% 101.52% 100.00%
NOSH 689,963 681,643 659,840 657,534 654,113 646,245 645,529 4.54%
  QoQ % 1.22% 3.30% 0.35% 0.52% 1.22% 0.11% -
  Horiz. % 106.88% 105.59% 102.22% 101.86% 101.33% 100.11% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.38 % -2.48 % -2.90 % 0.19 % -2.69 % 1.59 % 1.68 % 26.16%
  QoQ % 195.97% 14.48% -1,626.32% 107.06% -269.18% -5.36% -
  Horiz. % 141.67% -147.62% -172.62% 11.31% -160.12% 94.64% 100.00%
ROE 2.08 % -1.02 % -1.78 % 0.09 % -0.84 % 1.68 % 1.71 % 13.96%
  QoQ % 303.92% 42.70% -2,077.78% 110.71% -150.00% -1.75% -
  Horiz. % 121.64% -59.65% -104.09% 5.26% -49.12% 98.25% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 54.46 60.10 67.93 67.49 64.47 66.89 70.40 -15.74%
  QoQ % -9.38% -11.53% 0.65% 4.68% -3.62% -4.99% -
  Horiz. % 77.36% 85.37% 96.49% 95.87% 91.58% 95.01% 100.00%
EPS 1.37 -0.66 -1.19 0.06 -0.59 1.21 1.22 8.04%
  QoQ % 307.58% 44.54% -2,083.33% 110.17% -148.76% -0.82% -
  Horiz. % 112.30% -54.10% -97.54% 4.92% -48.36% 99.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6600 0.6500 0.6700 0.6900 0.7100 0.7200 0.7100 -4.76%
  QoQ % 1.54% -2.99% -2.90% -2.82% -1.39% 1.41% -
  Horiz. % 92.96% 91.55% 94.37% 97.18% 100.00% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 690,508
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 54.42 59.33 64.91 64.26 61.07 62.61 65.81 -11.91%
  QoQ % -8.28% -8.60% 1.01% 5.22% -2.46% -4.86% -
  Horiz. % 82.69% 90.15% 98.63% 97.64% 92.80% 95.14% 100.00%
EPS 1.37 -0.66 -1.14 0.06 -0.56 1.13 1.14 13.05%
  QoQ % 307.58% 42.11% -2,000.00% 110.71% -149.56% -0.88% -
  Horiz. % 120.18% -57.89% -100.00% 5.26% -49.12% 99.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6595 0.6417 0.6402 0.6570 0.6726 0.6738 0.6638 -0.43%
  QoQ % 2.77% 0.23% -2.56% -2.32% -0.18% 1.51% -
  Horiz. % 99.35% 96.67% 96.44% 98.98% 101.33% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3950 0.2700 0.4100 0.4150 0.5100 0.6000 0.5200 -
P/RPS 0.73 0.45 0.60 0.61 0.79 0.90 0.74 -0.90%
  QoQ % 62.22% -25.00% -1.64% -22.78% -12.22% 21.62% -
  Horiz. % 98.65% 60.81% 81.08% 82.43% 106.76% 121.62% 100.00%
P/EPS 28.75 -40.68 -34.40 703.29 -85.89 49.72 42.72 -23.22%
  QoQ % 170.67% -18.26% -104.89% 918.83% -272.75% 16.39% -
  Horiz. % 67.30% -95.22% -80.52% 1,646.28% -201.05% 116.39% 100.00%
EY 3.48 -2.46 -2.91 0.14 -1.16 2.01 2.34 30.32%
  QoQ % 241.46% 15.46% -2,178.57% 112.07% -157.71% -14.10% -
  Horiz. % 148.72% -105.13% -124.36% 5.98% -49.57% 85.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.42 0.61 0.60 0.72 0.83 0.73 -12.27%
  QoQ % 42.86% -31.15% 1.67% -16.67% -13.25% 13.70% -
  Horiz. % 82.19% 57.53% 83.56% 82.19% 98.63% 113.70% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 12/06/20 27/02/20 28/11/19 30/08/19 30/05/19 27/02/19 -
Price 0.4000 0.3050 0.3550 0.4400 0.4700 0.5450 0.6100 -
P/RPS 0.73 0.51 0.52 0.65 0.73 0.81 0.87 -11.05%
  QoQ % 43.14% -1.92% -20.00% -10.96% -9.88% -6.90% -
  Horiz. % 83.91% 58.62% 59.77% 74.71% 83.91% 93.10% 100.00%
P/EPS 29.12 -45.96 -29.78 745.66 -79.15 45.17 50.11 -30.39%
  QoQ % 163.36% -54.33% -103.99% 1,042.08% -275.23% -9.86% -
  Horiz. % 58.11% -91.72% -59.43% 1,488.05% -157.95% 90.14% 100.00%
EY 3.43 -2.18 -3.36 0.13 -1.26 2.21 2.00 43.32%
  QoQ % 257.34% 35.12% -2,684.62% 110.32% -157.01% 10.50% -
  Horiz. % 171.50% -109.00% -168.00% 6.50% -63.00% 110.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.47 0.53 0.64 0.66 0.76 0.86 -20.48%
  QoQ % 29.79% -11.32% -17.19% -3.03% -13.16% -11.63% -
  Horiz. % 70.93% 54.65% 61.63% 74.42% 76.74% 88.37% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS